Property Info
- MLS O6262112
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1464
- Foundation Slab
- Min Lease Slab
- HOA Fees $237.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.7% | Annual Rent$27,600.00 | Property Taxes$5,379.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,379.10 | $26,895.50 | $53,791.00 | |||
| Net Cash Flow | $22,220.90 | $111,104.50 | $222,209.00 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |